BLUELINX HOLDINGS INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 102.5 USD | +0.01% |
|
-9.29% | -9.58% |
| 05-01 | Transcript : BlueLinx Holdings Inc., Q1 2024 Earnings Call, May 01, 2024 | |
| 04-30 | Earnings Flash (BXC) BLUELINX HOLDINGS Posts Q1 Revenue $726.2M, vs. Street Est of $701.7M | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 125.6 | 283 | 889.5 | 642.5 | 993.4 | 888.2 | - |
| Enterprise Value (EV) 1 | 125.6 | 283 | 889.5 | 916.5 | 1,057 | 952.5 | 933.4 |
| P/E ratio | -7.1 x | 3.5 x | 3.06 x | 2.26 x | 21 x | 14.8 x | 11.5 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.05 x | 0.09 x | 0.21 x | 0.14 x | 0.32 x | 0.29 x | 0.27 x |
| EV / Revenue | 0.05 x | 0.09 x | 0.21 x | 0.21 x | 0.34 x | 0.31 x | 0.29 x |
| EV / EBITDA | 1.76 x | 1.66 x | 1.92 x | 1.92 x | 5.78 x | 6.66 x | 5.58 x |
| EV / FCF | - | 5.51 x | 6.81 x | 2.52 x | 3.79 x | 12.2 x | 17.8 x |
| FCF Yield | - | 18.1% | 14.7% | 39.8% | 26.4% | 8.2% | 5.62% |
| Price to Book | - | 4.79 x | 2.45 x | 1.09 x | 1.55 x | 1.29 x | 1.16 x |
| Nbr of stocks (in thousands) | 9,365 | 9,462 | 9,707 | 9,035 | 8,767 | 8,662 | - |
| Reference price 2 | 13.41 | 29.91 | 91.64 | 71.11 | 113.3 | 102.5 | 102.5 |
| Announcement Date | 10/03/20 | 03/03/21 | 22/02/22 | 21/02/23 | 20/02/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,637 | 3,097 | 4,277 | 4,450 | 3,136 | 3,056 | 3,249 |
| EBITDA 1 | 71.43 | 170.4 | 464.1 | 477.7 | 182.8 | 143.1 | 167.1 |
| EBIT 1 | 35.15 | 142.2 | 438.1 | 439.1 | 138.4 | 102.4 | 125.9 |
| Operating Margin | 1.33% | 4.59% | 10.24% | 9.87% | 4.41% | 3.35% | 3.87% |
| Earnings before Tax (EBT) 1 | -21.61 | 95.08 | 393.9 | 394.8 | 81.89 | 80.15 | 101.4 |
| Net income 1 | -17.66 | 80.88 | 296.1 | 296.2 | 48.54 | 59.95 | 75.85 |
| Net margin | -0.67% | 2.61% | 6.92% | 6.66% | 1.55% | 1.96% | 2.33% |
| EPS 2 | -1.890 | 8.550 | 29.99 | 31.51 | 5.390 | 6.910 | 8.927 |
| Free Cash Flow 1 | - | 51.33 | 130.6 | 364.4 | 278.8 | 78.1 | 52.42 |
| FCF margin | - | 1.66% | 3.05% | 8.19% | 8.89% | 2.56% | 1.61% |
| FCF Conversion (EBITDA) | - | 30.12% | 28.14% | 76.28% | 152.49% | 54.57% | 31.37% |
| FCF Conversion (Net income) | - | 63.46% | 44.1% | 123.04% | 574.35% | 130.27% | 69.12% |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 10/03/20 | 03/03/21 | 22/02/22 | 21/02/23 | 20/02/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 973 | 1,302 | 1,239 | 1,061 | 847.8 | 797.9 | 816 | 810 | 712.5 | 726.2 | 775 | 806.7 | 748.1 | 770.7 | 834 |
| EBITDA 1 | 112 | 202.3 | 112.2 | 100.2 | 63.1 | 46.93 | 48.98 | 50.42 | 36.47 | 38.78 | 34.47 | 40.17 | 29.69 | 36.42 | 45.74 |
| EBIT 1 | 110.3 | 193.2 | 104.1 | 90.73 | 51.14 | 32.52 | 39.09 | 39.66 | 27.18 | 27.67 | 24.35 | 30.03 | 19.52 | 25.86 | 35.15 |
| Operating Margin | 11.34% | 14.83% | 8.4% | 8.55% | 6.03% | 4.08% | 4.79% | 4.9% | 3.82% | 3.81% | 3.14% | 3.72% | 2.61% | 3.36% | 4.21% |
| Earnings before Tax (EBT) 1 | 98.48 | 180.7 | 92.66 | 80.64 | 40.73 | 24.23 | 32.19 | 33.48 | -8.021 | 23.04 | 18.36 | 24.26 | 13.93 | 19.99 | 28.94 |
| Net income 1 | 73.62 | 133.4 | 71.27 | 59.51 | 31.99 | 17.81 | 24.47 | 24.38 | -18.12 | 17.49 | 13.63 | 18.05 | 10.36 | 14.9 | 21.57 |
| Net margin | 7.57% | 10.24% | 5.75% | 5.61% | 3.77% | 2.23% | 3% | 3.01% | -2.54% | 2.41% | 1.76% | 2.24% | 1.38% | 1.93% | 2.59% |
| EPS 2 | 7.300 | 13.19 | 7.480 | 6.380 | 3.690 | 1.940 | 2.700 | 2.710 | -2.080 | 2.000 | 1.563 | 2.083 | 1.207 | 1.780 | 2.580 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 22/02/22 | 03/05/22 | 02/08/22 | 01/11/22 | 21/02/23 | 02/05/23 | 01/08/23 | 31/10/23 | 20/02/24 | 30/04/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 274 | 63.7 | 64.4 | 45.2 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | 0.5735 x | 0.3484 x | 0.4497 x | 0.2705 x |
| Free Cash Flow 1 | - | 51.3 | 131 | 364 | 279 | 78.1 | 52.4 |
| ROE (net income / shareholders' equity) | - | 490% | 140% | 62.1% | 16.8% | 9.2% | 10.7% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 6.240 | 37.30 | 65.20 | 73.30 | 79.60 | 88.60 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 3.69 | 14.4 | 35.9 | 27.5 | 33.8 | 33.1 |
| Capex / Sales | - | 0.12% | 0.34% | 0.81% | 0.88% | 1.1% | 1.02% |
| Announcement Date | 10/03/20 | 03/03/21 | 22/02/22 | 21/02/23 | 20/02/24 | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
102.5
USD
Average target price
123.2
USD
Spread / Average Target
+20.15%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -9.58% | 888M | |
| +12.48% | 43.91B | |
| +22.78% | 11.74B | |
| +5.17% | 5.38B | |
| +79.04% | 2.36B | |
| +21.52% | 791M | |
| +31.37% | 689M | |
| -3.98% | 507M | |
| -20.66% | 384M | |
| -2.68% | 355M |
- Stock Market
- Equities
- BXC Stock
- Financials BlueLinx Holdings Inc.
